

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 24,121.8 | 28,476.4 | 37,909.8 | 55,052.9 | 46,106.9 | 90,943.7 | |
COGS | 22,826 | 26,824.4 | 10,580.8 | 36,799.8 | 43,043.2 | 73,756.5 | |
Gross Profit | 1,295.8 | 1,652 | 27,329 | 18,253.1 | 3,063.7 | 17,187.2 | |
Operating Expenses & Income | |||||||
Operating Income | 734.1 | 1,674.3 | 2,313.2 | 2,799.9 | 3,069.1 | 5,426.3 | |
Total Operating Expenses | 561.7 | (22.32) | 25,015.8 | 14,923.9 | (5.38208) | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 9.428879 | 7.813372 | 12.2 | 14.42 | - | 10.78 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (159.6) | (136.4) | (269.6) | (277.4) | (429.3) | (802.3) | |
Interest Income | 9.428879 | 12.28 | 58.57 | 30 | 29 | - | |
Income Tax Expense | 144.1 | 392.9 | 638.6 | 841.5 | 704.6 | 1,406.1 | |
Net Income | |||||||
Net Income | 480.9 | 1,242.3 | 1,956.1 | 1,840.3 | 1,868.9 | 3,470.1 | |
Supplemental | |||||||
EBIT | 1,333.5 | 1,619.6 | 2,415.5 | 2,799.9 | 2,979 | 6,494.6 | |
EBITDA | 2,353.4 | 2,510.3 | 3,478.8 | 3,543.9 | 4,395.8 | 9,375.6 | |